[JAG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -96.68%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 84,791 60,884 40,646 20,540 130,389 102,759 71,717 11.77%
PBT -21,985 -15,185 1,705 261 6,756 5,796 3,881 -
Tax 2,879 -485 -87 -51 -432 -500 -300 -
NP -19,106 -15,670 1,618 210 6,324 5,296 3,581 -
-
NP to SH -19,100 -15,670 1,618 210 6,324 5,296 3,581 -
-
Tax Rate - - 5.10% 19.54% 6.39% 8.63% 7.73% -
Total Cost 103,897 76,554 39,028 20,330 124,065 97,463 68,136 32.37%
-
Net Worth 110,561 112,051 121,026 116,445 87,514 76,219 101,244 6.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,977 3,578 1,627 -
Div Payout % - - - - 62.90% 67.57% 45.45% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 110,561 112,051 121,026 116,445 87,514 76,219 101,244 6.02%
NOSH 1,091,428 1,073,287 1,078,666 1,050,000 795,584 715,675 651,090 40.98%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -22.53% -25.74% 3.98% 1.02% 4.85% 5.15% 4.99% -
ROE -17.28% -13.98% 1.34% 0.18% 7.23% 6.95% 3.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.77 5.67 3.77 1.96 16.39 14.36 11.01 -20.68%
EPS -1.75 -1.46 0.15 0.02 0.66 0.74 0.55 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.25 -
NAPS 0.1013 0.1044 0.1122 0.1109 0.11 0.1065 0.1555 -24.79%
Adjusted Per Share Value based on latest NOSH - 1,050,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.27 8.09 5.40 2.73 17.34 13.66 9.54 11.71%
EPS -2.54 -2.08 0.22 0.03 0.84 0.70 0.48 -
DPS 0.00 0.00 0.00 0.00 0.53 0.48 0.22 -
NAPS 0.147 0.149 0.1609 0.1548 0.1164 0.1013 0.1346 6.03%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.105 0.10 0.115 0.15 0.155 0.21 0.34 -
P/RPS 1.35 1.76 3.05 7.67 0.95 1.46 3.09 -42.33%
P/EPS -6.00 -6.85 76.67 750.00 19.50 28.38 61.82 -
EY -16.67 -14.60 1.30 0.13 5.13 3.52 1.62 -
DY 0.00 0.00 0.00 0.00 3.23 2.38 0.74 -
P/NAPS 1.04 0.96 1.02 1.35 1.41 1.97 2.19 -39.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 19/08/15 21/05/15 10/02/15 20/11/14 13/08/14 -
Price 0.095 0.095 0.10 0.145 0.175 0.22 0.215 -
P/RPS 1.22 1.67 2.65 7.41 1.07 1.53 1.95 -26.78%
P/EPS -5.43 -6.51 66.67 725.00 22.02 29.73 39.09 -
EY -18.42 -15.37 1.50 0.14 4.54 3.36 2.56 -
DY 0.00 0.00 0.00 0.00 2.86 2.27 1.16 -
P/NAPS 0.94 0.91 0.89 1.31 1.59 2.07 1.38 -22.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment